115.4
Revenue฿M
460.4
488.2
524.4
564.8
592.3
622.7
667.5
710.8
751.7
804.8
123.8
6.32%
6.58%
70
2.45
Revenue growth%
8.84
7.44
5.70
4.27
7.02
9.16
9.86
7.13
8.35
9.46
9.69
9.16
7.89
69
6.11
Gross margin%
11.75
14.46
14.20
15.17
14.30
16.81
13.99
15.88
14.43
15.69
8.35
15.69
14.45
71
19.23
Operating margin%
13.86
14.30
17.09
14.16
14.70
13.19
15.84
16.94
17.68
15.65
28.63
15.84
15.17
11
10.65
Net margin%
24.65
22.73
24.08
26.06
26.46
26.18
26.07
27.41
27.22
25.96
15.65
26.18
26.07
21
24.35
P/E ratio (avg)x
11.81
11.21
10.90
10.81
9.992
9.807
10.12
9.279
8.726
8.786
25.59
9.279
10.06
53
24.50
EV/EBITx
14.27
15.01
13.95
13.07
12.91
12.88
12.01
11.66
11.46
12.86
7.864
12.01
12.89
52
3.22
FCF yield (avg)%
12.41
12.41
12.95
11.17
9.40
6.47
7.55
9.25
9.23
9.92
23.39
9.23
9.66
40
21.23
FCF margin%
0.40
0.40
1.18
0.40
3.38
4.27
3.67
6.63
3.67
4.31
29.78
4.27
3.53
48
0.915
FCF / Net incomex
1.762
1.899
2.000
2.053
2.080
1.994
2.066
1.912
2.154
1.944
0.427
1.994
1.997
28
26.09
ROIC%
28.74
29.78
28.93
31.09
29.61
26.83
29.04
28.62
26.01
26.37
24.85
26.83
28.84
68
13.75
Return on equity%
26.22
26.56
26.18
23.29
23.58
23.02
22.11
23.57
23.54
23.20
25.81
23.20
23.55
57
25.97
Return on assets%
17.85
17.08
14.34
12.03
15.00
15.73
17.00
19.80
21.89
21.15
29.09
19.80
17.04
15
0.16
EPS฿
0.30
0.32
0.35
0.38
0.42
0.45
0.51
0.57
0.67
0.68
0.17
9.95%
9.09%
—
8.75
EPS growth%
30.67
29.35
31.87
30.37
27.71
28.63
30.20
31.03
29.60
32.12
24.90
30.20
30.28
14
0.37
Bookvalue per sh฿
0.29
0.31
0.28
0.30
0.30
0.27
0.26
0.25
0.26
0.25
0.18
(3.86%)
(1.64%)
—
0.08
FCF per share฿
0.20
0.23
0.26
0.29
0.32
0.36
0.40
0.46
0.53
0.57
0.17
12.33%
12.86%
—
0.11
Dividend per sh฿
0.24
0.23
0.23
0.24
0.27
0.25
0.24
0.23
0.23
0.23
0.21
(3.22%)
0.13%
—
5.40
Div yield (avg)%
19.63
18.85
19.53
21.85
21.11
19.81
22.03
22.48
23.77
24.91
18.81
22.48
21.48
34
29.39
Payout ratio%
20.16
17.22
19.14
21.94
23.30
20.53
23.32
20.56
23.36
24.50
16.30
23.32
21.25
44
613.6
Shares (diluted)M
458.9
433.3
420.8
410.8
404.7
405.2
376.5
392.6
383.3
326.4
581.2
(4.21%)
(4.32%)
17
17.62
Buyback yield%
3.08
3.10
3.28
4.78
5.16
6.13
4.91
6.06
4.73
2.23
25.28
4.91
4.75
28
1.779
D/E ratiox
0.874
0.967
1.050
0.982
1.002
0.999
0.930
1.072
1.115
1.244
1.424
1.072
1.000
74
174.4
Enterprise value฿M
71.81
69.53
65.71
58.03
54.16
50.29
46.03
44.25
45.81
44.06
229.7
(4.04%)
(5.90%)
38
0.146
LT debt฿B
0.409
0.444
0.473
0.506
0.599
0.695
0.715
0.808
0.874
1.001
0.486
10.81%
9.54%
60
Revenue
฿804.8M
6.58%
1.00×
Cost of revenue
฿502.3M
6.59%
1.00×
Operating expenses
฿180.5M
6.86%
1.03×
Cash and investments
17.14%
Property and equipment
17.11%
Spread over hurdle
(4.26%)